Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Saginaw at 921 Virginia Ln, Saginaw, TX, 76179 priced at $399,000 pairs $4,663/mo rent with $1,796/mo cash flow after a $1,953/mo payment. Total monthly income equals $4,663/mo, and annual cash flow comes to $21,547/yr on $132,269 invested. Return on cash invested is 36.2% in year one, and rental yield stands at 14.02% on a $399,000 basis. Equity gained on principal adds $2,575/yr, and 5% annual appreciation accumulates to $110,236 by year five. Five-year ROI measures 191.51% and total cumulative return in cash reaches $253,310. For financing, Ziffy Mortgage’s DSCR program evaluates $4,663/mo property income against a $1,953/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
7,492 sqft lot
$N/A/sqft
$360 annually HOA
Neighborhood data shown for ZIP Code: 76179, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 28,691 (100%) |
| Owner Occupied HU | 22,929 (79.9%) |
| Renter Occupied HU | 4,858 (16.9%) |
| Vacant Housing Units | 904 ( 3.2%) |
| Median Home Value | $355,811 |
| Average Home Value | $415,903 |
Residential
27,373
Single Family
25,754
Multi-Family
1,619
Businesses
1,077
Date | Event | Price |
|---|---|---|
| 2024-05-02 | Price change | $399,000 |
| 2024-04-19 | Listed for sale | $415,000 |
| 2019-09-28 | Listing removed | $289,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-08-15 | $6488.16 | -13.04% | $431,190 | 15.73% |
| 2022-08-15 | $7460.88 | 7.53% | $372,582 | 28.61% |
| 2021-08-15 | $6938.11 | -1.35% | $289,710 | -0.39% |
Listed by: Jp Findley • Rogers Healy and Associates
Mls Name: NTREIS
Mls ID: #20592660
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
